Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AASIAAT OLIE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   2.8% 2.5% 3.6% 2.2% 1.6% 1.3% 8.9% 8.9%   Credit score (0-100)   61 62 51 65 74 80 28 28   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 14.2 103.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,692 6,948 6,741 7,795 7,513 8,224 0.0 0.0   EBITDA   -130 101 263 1,317 1,495 1,829 0.0 0.0   EBIT   -381 -142 -212 792 1,025 1,342 0.0 0.0   Pre-tax profit (PTP)   -719.2 -496.3 -708.5 318.3 464.3 768.6 0.0 0.0   Net earnings   -399.0 -357.0 -537.3 233.9 336.6 600.2 0.0 0.0   Pre-tax profit without non-rec. items   -719 -496 -708 318 464 769 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,849 5,763 7,231 7,027 6,566 6,649 0.0 0.0   Shareholders equity total   4,306 3,889 3,351 3,585 3,922 4,522 4,397 4,397   Interest-bearing liabilities   4,226 4,360 5,164 5,005 4,988 4,352 0.0 0.0   Balance sheet total (assets)   11,748 10,939 12,106 12,965 11,754 12,773 4,397 4,397   Net Debt   4,148 4,280 4,979 4,846 4,522 3,919 -4,397 -4,397     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   6,692 6,948 6,741 7,795 7,513 8,224 0.0 0.0   Gross profit growth   -15.3% 3.8% -3.0% 15.6% -3.6% 9.5% -100.0% 0.0%   Employees   19 19 19 19 16 16 0 0   Employee growth %   11.8% 0.0% 0.0% 0.0% -15.8% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,748 10,939 12,106 12,965 11,754 12,773 4,397 4,397   Balance sheet change%   1.8% -6.9% 10.7% 7.1% -9.3% 8.7% -65.6% 0.0%   Added value   -129.7 101.4 262.8 1,317.4 1,549.9 1,829.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -330 994 -729 -932 -404 -6,649 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -5.7% -2.0% -3.1% 10.2% 13.6% 16.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -2.8% -0.6% -1.3% 6.4% 8.8% 11.0% 0.0% 0.0%   ROI %   -3.6% -0.8% -1.7% 9.1% 12.0% 14.5% 0.0% 0.0%   ROE %   -8.9% -8.7% -14.8% 6.7% 9.0% 14.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   37.6% 36.6% 28.9% 29.1% 34.8% 36.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -3,198.5% 4,220.8% 1,894.7% 367.8% 302.5% 214.2% 0.0% 0.0%   Gearing %   98.1% 112.1% 154.1% 139.6% 127.2% 96.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 10.0% 11.8% 9.4% 12.5% 12.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.4 0.3 0.3 0.5 0.4 0.0 0.0   Current Ratio   1.0 1.0 0.8 0.8 0.9 1.1 0.0 0.0   Cash and cash equivalent   78.0 79.9 185.0 159.4 466.0 433.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   240.6 -19.8 -1,399.3 -1,293.8 -295.7 535.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -7 5 14 69 97 114 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -7 5 14 69 93 114 0 0   EBIT / employee   -20 -7 -11 42 64 84 0 0   Net earnings / employee   -21 -19 -28 12 21 38 0 0